| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 759 681.00 | 300 000.00 | 459 681.00 | 759 681.00 |
BZ Other receivables | 7 908.00 | | 7 908.00 | 7 908.00 |
CF Cash and cash equivalents | 1 723.00 | | 1 723.00 | 1 723.00 |
CJ TOTAL (II) | 9 631.00 | | 9 631.00 | 9 631.00 |
CO Grand total (0 to V) | 769 312.00 | 300 000.00 | 469 312.00 | 769 312.00 |
CU Other investments | 759 681.00 | 300 000.00 | 459 681.00 | 759 681.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 680.00 | | | 25 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -204 332.00 | | | -204 332.00 |
DL TOTAL (I) | -178 652.00 | | | -178 652.00 |
DU Loans and Debts from Credit Institutions (3) | 544 498.00 | | | 544 498.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 666.00 | | | 101 666.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
EC TOTAL (IV) | 647 965.00 | | | 647 965.00 |
EE Grand total (I to V) | 469 312.00 | | | 469 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 12 403.00 | |
FX Taxes, duties, and similar payments | | | 1 081.00 | |
GF Total Operating Expenses (II) | | | 13 484.00 | |
GG - OPERATING RESULT (I - II) | | | -13 484.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 116 702.00 | |
GP Total financial income (V) | | | 116 702.00 | |
GQ Financial allocations to depreciation and provisions | | | 300 000.00 | |
GR Interest and similar expenses | | | 7 550.00 | |
GU Total financial expenses (VI) | | | 307 550.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -190 848.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -204 332.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 116 702.00 | | | 116 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 321 035.00 | | | 321 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -204 332.00 | | | -204 332.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 101 667.00 | | | 101 667.00 |
8B Suppliers and Related Accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 908.00 | 7 908.00 | | 7 908.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 647 965.00 | 80 364.00 | 307 615.00 | 647 965.00 |
